Central Omega Resources Tbk PT
IDX:DKFT
| US |
|
Johnson & Johnson
NYSE:JNJ
|
Pharmaceuticals
|
| US |
|
Berkshire Hathaway Inc
NYSE:BRK.A
|
Financial Services
|
| US |
|
Bank of America Corp
NYSE:BAC
|
Banking
|
| US |
|
Mastercard Inc
NYSE:MA
|
Technology
|
| US |
|
UnitedHealth Group Inc
NYSE:UNH
|
Health Care
|
| US |
|
Exxon Mobil Corp
NYSE:XOM
|
Energy
|
| US |
|
Pfizer Inc
NYSE:PFE
|
Pharmaceuticals
|
| US |
|
Palantir Technologies Inc
NYSE:PLTR
|
Technology
|
| US |
|
Nike Inc
NYSE:NKE
|
Textiles, Apparel & Luxury Goods
|
| US |
|
Visa Inc
NYSE:V
|
Technology
|
| CN |
|
Alibaba Group Holding Ltd
NYSE:BABA
|
Retail
|
| US |
|
JPMorgan Chase & Co
NYSE:JPM
|
Banking
|
| US |
|
Coca-Cola Co
NYSE:KO
|
Beverages
|
| US |
|
Walmart Inc
NYSE:WMT
|
Retail
|
| US |
|
Verizon Communications Inc
NYSE:VZ
|
Telecommunication
|
| US |
|
Chevron Corp
NYSE:CVX
|
Energy
|
Utilize notes to systematically review your investment decisions. By reflecting on past outcomes, you can discern effective strategies and identify those that underperformed. This continuous feedback loop enables you to adapt and refine your approach, optimizing for future success.
Each note serves as a learning point, offering insights into your decision-making processes. Over time, you'll accumulate a personalized database of knowledge, enhancing your ability to make informed decisions quickly and effectively.
With a comprehensive record of your investment history at your fingertips, you can compare current opportunities against past experiences. This not only bolsters your confidence but also ensures that each decision is grounded in a well-documented rationale.
Do you really want to delete this note?
This action cannot be undone.
| 52 Week Range |
189
880
|
| Price Target |
|
We'll email you a reminder when the closing price reaches IDR.
Choose the stock you wish to monitor with a price alert.
|
Johnson & Johnson
NYSE:JNJ
|
US |
|
Berkshire Hathaway Inc
NYSE:BRK.A
|
US |
|
Bank of America Corp
NYSE:BAC
|
US |
|
Mastercard Inc
NYSE:MA
|
US |
|
UnitedHealth Group Inc
NYSE:UNH
|
US |
|
Exxon Mobil Corp
NYSE:XOM
|
US |
|
Pfizer Inc
NYSE:PFE
|
US |
|
Palantir Technologies Inc
NYSE:PLTR
|
US |
|
Nike Inc
NYSE:NKE
|
US |
|
Visa Inc
NYSE:V
|
US |
|
Alibaba Group Holding Ltd
NYSE:BABA
|
CN |
|
JPMorgan Chase & Co
NYSE:JPM
|
US |
|
Coca-Cola Co
NYSE:KO
|
US |
|
Walmart Inc
NYSE:WMT
|
US |
|
Verizon Communications Inc
NYSE:VZ
|
US |
|
Chevron Corp
NYSE:CVX
|
US |
This alert will be permanently deleted.
Income Statement
Earnings Waterfall
Central Omega Resources Tbk PT
|
Revenue
|
1.7T
IDR
|
|
Cost of Revenue
|
-907.1B
IDR
|
|
Gross Profit
|
837.7B
IDR
|
|
Operating Expenses
|
-247.6B
IDR
|
|
Operating Income
|
590.1B
IDR
|
|
Other Expenses
|
-71.1B
IDR
|
|
Net Income
|
519.1B
IDR
|
Income Statement
Central Omega Resources Tbk PT
| Jun-2005 | Sep-2005 | Dec-2005 | Mar-2006 | Dec-2006 | Mar-2007 | Jun-2007 | Sep-2007 | Dec-2007 | Mar-2008 | Jun-2008 | Sep-2008 | Dec-2008 | Mar-2009 | Jun-2009 | Sep-2009 | Dec-2009 | Mar-2010 | Jun-2010 | Sep-2010 | Dec-2010 | Mar-2011 | Jun-2011 | Sep-2011 | Dec-2011 | Mar-2012 | Jun-2012 | Sep-2012 | Dec-2012 | Mar-2013 | Jun-2013 | Sep-2013 | Dec-2013 | Mar-2014 | Jun-2014 | Sep-2014 | Dec-2014 | Mar-2015 | Jun-2015 | Sep-2015 | Dec-2015 | Mar-2016 | Jun-2016 | Sep-2016 | Dec-2016 | Mar-2017 | Jun-2017 | Sep-2017 | Dec-2017 | Mar-2018 | Jun-2018 | Sep-2018 | Dec-2018 | Mar-2019 | Jun-2019 | Sep-2019 | Dec-2019 | Mar-2020 | Jun-2020 | Sep-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | Mar-2024 | Jun-2024 | Sep-2024 | Dec-2024 | Mar-2025 | Jun-2025 | Sep-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Expense |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
11
|
0
|
11
|
13
|
90
|
108
|
90
|
0
|
16
|
324
|
517
|
1 275
|
1 242
|
1 746
|
1 887
|
1 248
|
1 364
|
1 042
|
984
|
1 101
|
1 112
|
1 110
|
1 034
|
954
|
677
|
558
|
438
|
323
|
224
|
146
|
90
|
55
|
1 903
|
0
|
1 889
|
5 092
|
128
|
3 429
|
10 188
|
24 275
|
41 699
|
56 042
|
65 000
|
62 426
|
57 118
|
58 411
|
58 947
|
59 517
|
60 657
|
58 627
|
47 550
|
36 903
|
47 914
|
47 548
|
55 663
|
64 773
|
55 831
|
55 981
|
57 093
|
58 184
|
53 047
|
40 139
|
27 247
|
13 880
|
17 523
|
0
|
0
|
0
|
|
| Revenue |
5 111
N/A
|
8 472
+66%
|
11 513
+36%
|
11 453
-1%
|
11 940
+4%
|
5 188
-57%
|
6 142
+18%
|
6 784
+10%
|
2 988
-56%
|
2 261
-24%
|
1 480
-35%
|
945
-36%
|
397
-58%
|
1 813
+357%
|
1 640
-10%
|
1 533
-7%
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
14 892
N/A
|
105 972
+612%
|
232 849
+120%
|
485 467
+108%
|
678 749
+40%
|
669 549
-1%
|
744 875
+11%
|
848 500
+14%
|
985 852
+16%
|
968 587
-2%
|
937 375
-3%
|
859 279
-8%
|
513 752
-40%
|
449 137
-13%
|
278 146
-38%
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
177 452
N/A
|
56 339
-68%
|
56 339
+0%
|
203 298
+261%
|
232 254
+14%
|
518 586
+123%
|
816 650
+57%
|
752 460
-8%
|
632 672
-16%
|
547 834
-13%
|
362 973
-34%
|
631 300
+74%
|
932 787
+48%
|
1 141 685
+22%
|
1 338 477
+17%
|
1 442 336
+8%
|
1 393 861
-3%
|
1 394 413
+0%
|
1 232 429
-12%
|
964 504
-22%
|
825 135
-14%
|
777 408
-6%
|
629 396
-19%
|
709 253
+13%
|
737 868
+4%
|
811 659
+10%
|
891 539
+10%
|
986 335
+11%
|
1 276 786
+29%
|
1 461 186
+14%
|
1 802 274
+23%
|
1 970 274
+9%
|
1 744 805
-11%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(2 864)
|
(5 367)
|
(11 081)
|
(12 650)
|
(12 915)
|
(6 611)
|
(8 993)
|
(10 978)
|
(9 315)
|
(6 818)
|
(4 436)
|
(2 451)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2 606)
|
(32 829)
|
(99 160)
|
(217 985)
|
(315 126)
|
(334 728)
|
(395 252)
|
(481 733)
|
(592 466)
|
(610 295)
|
(561 992)
|
(571 007)
|
(360 529)
|
(292 875)
|
(214 323)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(215 600)
|
(13 496)
|
(13 496)
|
(149 839)
|
65 761
|
(475 880)
|
(486 842)
|
(371 006)
|
(409 649)
|
(316 005)
|
(260 736)
|
(602 788)
|
(909 066)
|
(1 205 662)
|
(1 357 759)
|
(1 424 862)
|
(1 456 438)
|
(1 445 205)
|
(1 186 509)
|
(861 785)
|
(566 798)
|
(453 704)
|
(399 772)
|
(411 575)
|
(464 299)
|
(459 741)
|
(473 212)
|
(565 881)
|
(750 219)
|
(829 793)
|
(1 018 194)
|
(1 072 702)
|
(907 105)
|
|
| Gross Profit |
2 247
N/A
|
3 106
+38%
|
432
-86%
|
(1 196)
N/A
|
(975)
+18%
|
(1 422)
-46%
|
(2 850)
-100%
|
(4 192)
-47%
|
(6 327)
-51%
|
(4 555)
+28%
|
(2 954)
+35%
|
(1 505)
+49%
|
397
N/A
|
1 813
+357%
|
1 640
-10%
|
1 533
-7%
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
12 287
N/A
|
73 145
+495%
|
133 691
+83%
|
267 481
+100%
|
363 625
+36%
|
334 822
-8%
|
349 624
+4%
|
366 767
+5%
|
393 386
+7%
|
358 293
-9%
|
375 384
+5%
|
288 272
-23%
|
153 223
-47%
|
156 261
+2%
|
63 822
-59%
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
(38 148)
N/A
|
42 843
N/A
|
42 843
0%
|
53 459
+25%
|
91 607
+71%
|
42 705
-53%
|
123 400
+189%
|
175 046
+42%
|
223 024
+27%
|
231 829
+4%
|
102 237
-56%
|
28 513
-72%
|
23 720
-17%
|
(63 977)
N/A
|
(19 282)
+70%
|
17 474
N/A
|
(62 577)
N/A
|
(50 792)
+19%
|
45 921
N/A
|
102 719
+124%
|
258 336
+151%
|
323 704
+25%
|
229 623
-29%
|
297 678
+30%
|
273 569
-8%
|
351 918
+29%
|
418 327
+19%
|
420 454
+1%
|
526 567
+25%
|
631 393
+20%
|
784 080
+24%
|
897 572
+14%
|
837 701
-7%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
0
|
0
|
0
|
379
|
0
|
0
|
0
|
0
|
(18)
|
(1 444)
|
(2 527)
|
(3 199)
|
(7 957)
|
(2 435)
|
(3 614)
|
(4 172)
|
(5 998)
|
(6 978)
|
(4 887)
|
(4 728)
|
(4 559)
|
(5 839)
|
(11 151)
|
(16 774)
|
(36 142)
|
(50 741)
|
(52 775)
|
(55 736)
|
(43 451)
|
(2 631)
|
(42 119)
|
(56 994)
|
(45 296)
|
(44 786)
|
(44 156)
|
(42 111)
|
(95 784)
|
(110 800)
|
(124 443)
|
(130 602)
|
(87 666)
|
(78 052)
|
(66 435)
|
(68 781)
|
(77 342)
|
(78 947)
|
(74 350)
|
(67 692)
|
(92 489)
|
(90 483)
|
(94 717)
|
(301 791)
|
(82 934)
|
(343 314)
|
(388 512)
|
(254 805)
|
(234 356)
|
(206 332)
|
(166 525)
|
(100 067)
|
(59 752)
|
(62 940)
|
(75 458)
|
(83 081)
|
(132 727)
|
(172 786)
|
(233 734)
|
(259 442)
|
(219 632)
|
(205 369)
|
(185 310)
|
(204 982)
|
(265 697)
|
(302 888)
|
(296 119)
|
(286 944)
|
(257 412)
|
(274 840)
|
(257 888)
|
(247 556)
|
|
| Selling, General & Administrative |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1 426)
|
(2 508)
|
(3 180)
|
(7 957)
|
(5 827)
|
(7 236)
|
(7 794)
|
(5 998)
|
(6 939)
|
(4 619)
|
(4 460)
|
(4 559)
|
(5 783)
|
(11 071)
|
(15 763)
|
(30 803)
|
(36 536)
|
(38 278)
|
(43 444)
|
(39 770)
|
(51 929)
|
(55 151)
|
(52 944)
|
(39 737)
|
(38 870)
|
(38 055)
|
(35 857)
|
(80 321)
|
(93 103)
|
(104 500)
|
(108 570)
|
(72 571)
|
(63 394)
|
(52 277)
|
(54 990)
|
(63 939)
|
(65 551)
|
(60 625)
|
(55 035)
|
(80 374)
|
(80 574)
|
(87 130)
|
(90 220)
|
(69 870)
|
(98 992)
|
(117 835)
|
(168 101)
|
(139 324)
|
(112 224)
|
(98 650)
|
(53 054)
|
(54 056)
|
(57 616)
|
(70 499)
|
(78 489)
|
(111 667)
|
(122 436)
|
(159 510)
|
(163 900)
|
(123 481)
|
(123 053)
|
(103 286)
|
(119 612)
|
(166 703)
|
(171 969)
|
(165 002)
|
(154 073)
|
(151 473)
|
(144 475)
|
(125 224)
|
(115 296)
|
|
| Research & Development |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(915)
|
(5 338)
|
(6 667)
|
0
|
(4 423)
|
0
|
1 329
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(3 681)
|
(1 222)
|
(2 588)
|
(4 050)
|
(5 559)
|
(5 916)
|
(6 162)
|
(6 314)
|
(15 463)
|
(17 756)
|
(19 941)
|
(22 031)
|
(15 096)
|
(14 657)
|
(14 157)
|
(13 791)
|
(13 403)
|
(13 397)
|
(13 726)
|
(12 656)
|
(12 116)
|
(9 909)
|
(7 587)
|
(5 319)
|
(13 064)
|
(38 096)
|
(64 424)
|
(86 704)
|
(95 031)
|
(68 928)
|
(42 696)
|
(21 833)
|
(5 696)
|
(5 323)
|
(4 959)
|
(4 592)
|
(21 060)
|
(46 055)
|
(69 930)
|
(91 247)
|
(96 151)
|
(92 950)
|
(92 659)
|
(96 004)
|
(98 994)
|
(101 760)
|
(101 959)
|
(103 713)
|
(105 939)
|
(106 919)
|
(109 218)
|
(108 813)
|
|
| Other Operating Expenses |
0
|
0
|
0
|
379
|
0
|
0
|
0
|
0
|
(19)
|
(18)
|
(20)
|
(20)
|
0
|
3 392
|
3 622
|
3 622
|
0
|
(39)
|
(268)
|
(268)
|
0
|
(56)
|
(80)
|
(97)
|
0
|
(7 538)
|
(14 497)
|
(7 869)
|
0
|
49 191
|
15 620
|
0
|
0
|
0
|
62
|
60
|
0
|
59
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(206 252)
|
0
|
(206 225)
|
(206 253)
|
0
|
0
|
(25 180)
|
(25 180)
|
(25 180)
|
0
|
0
|
0
|
0
|
0
|
(4 295)
|
(4 295)
|
(4 295)
|
0
|
10 634
|
10 634
|
10 634
|
0
|
(29 158)
|
(29 158)
|
(29 158)
|
0
|
(23 446)
|
(23 446)
|
(23 446)
|
|
| Operating Income |
2 247
N/A
|
3 106
+38%
|
432
-86%
|
(817)
N/A
|
(975)
-19%
|
(1 422)
-46%
|
(2 850)
-100%
|
(4 192)
-47%
|
(6 345)
-51%
|
(6 000)
+5%
|
(5 482)
+9%
|
(4 705)
+14%
|
(7 560)
-61%
|
(622)
+92%
|
(1 974)
-217%
|
(2 639)
-34%
|
(5 998)
-127%
|
(6 978)
-16%
|
(4 887)
+30%
|
(4 728)
+3%
|
(4 559)
+4%
|
6 448
N/A
|
61 993
+861%
|
116 916
+89%
|
231 340
+98%
|
312 881
+35%
|
282 045
-10%
|
293 885
+4%
|
323 316
+10%
|
390 754
+21%
|
316 173
-19%
|
318 390
+1%
|
242 976
-24%
|
108 438
-55%
|
112 106
+3%
|
21 712
-81%
|
(95 784)
N/A
|
(110 800)
-16%
|
(124 443)
-12%
|
(130 602)
-5%
|
(87 666)
+33%
|
(78 052)
+11%
|
(66 435)
+15%
|
(68 781)
-4%
|
(77 342)
-12%
|
(78 947)
-2%
|
(74 350)
+6%
|
(105 840)
-42%
|
(49 646)
+53%
|
(47 640)
+4%
|
(41 258)
+13%
|
(3 776)
+91%
|
(40 229)
-965%
|
(13 506)
+66%
|
(7 058)
+48%
|
(31 781)
-350%
|
(2 527)
+92%
|
(104 094)
-4 019%
|
(138 012)
-33%
|
(76 346)
+45%
|
(123 729)
-62%
|
(82 221)
+34%
|
(57 984)
+29%
|
(145 658)
-151%
|
(183 520)
-26%
|
(126 865)
+31%
|
(131 016)
-3%
|
(1 106)
+99%
|
104 072
N/A
|
24 255
-77%
|
112 368
+363%
|
68 587
-39%
|
86 221
+26%
|
115 439
+34%
|
124 335
+8%
|
239 623
+93%
|
373 981
+56%
|
509 240
+36%
|
639 684
+26%
|
590 145
-8%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
(1 257)
|
(1 256)
|
(680)
|
(250)
|
1 145
|
1 568
|
813
|
391
|
244
|
(573)
|
(1 443)
|
(445)
|
1 537
|
10 848
|
46 064
|
60 410
|
67 999
|
30 222
|
55 785
|
172 740
|
191 825
|
161 967
|
160 260
|
56 514
|
35 580
|
67 607
|
56 100
|
69 548
|
49 780
|
32 970
|
26 049
|
5 766
|
(1 640)
|
5 522
|
2 956
|
(16 378)
|
(7 587)
|
(28 364)
|
(63 091)
|
(97 038)
|
(80 803)
|
(69 938)
|
(40 637)
|
(11 233)
|
(10 480)
|
(290 493)
|
(87 837)
|
(131 681)
|
(114 325)
|
114 977
|
(75 448)
|
(10 836)
|
(65 462)
|
(26 135)
|
(46 382)
|
(54 600)
|
(58 270)
|
(36 988)
|
(23 261)
|
(34 518)
|
(9 788)
|
(12 795)
|
(53 335)
|
(6 392)
|
(29 497)
|
(17 005)
|
27 887
|
25 859
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
28
|
28
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(4 295)
|
0
|
0
|
0
|
10 634
|
0
|
0
|
0
|
(29 158)
|
0
|
0
|
0
|
(23 446)
|
0
|
0
|
0
|
|
| Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(5)
|
54
|
0
|
0
|
(268)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
2
|
0
|
462
|
0
|
0
|
0
|
175
|
0
|
0
|
0
|
93
|
0
|
0
|
0
|
0
|
0
|
813
|
1 750
|
1 750
|
1 927
|
1 125
|
187
|
|
| Total Other Income |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
262
|
1
|
(2)
|
56
|
0
|
(267)
|
(223)
|
(282)
|
0
|
(23)
|
(9)
|
(96)
|
(140)
|
1 172
|
2 219
|
1 302
|
2 353
|
7 113
|
7 281
|
5 409
|
2 575
|
1 015
|
(5 391)
|
(6 057)
|
(16 395)
|
(12 373)
|
(6 191)
|
(2 985)
|
(6 060)
|
(6 911)
|
(16 556)
|
(17 939)
|
(915)
|
(268)
|
9 114
|
9 520
|
(1 497)
|
(1 307)
|
(1 369)
|
(2 344)
|
115
|
2 272
|
5 152
|
8 027
|
(119 883)
|
(96 213)
|
(98 030)
|
(97 206)
|
(55 294)
|
(54 630)
|
(54 490)
|
(68 180)
|
(1 156)
|
(843)
|
18 620
|
2 400
|
12 310
|
14 404
|
(139)
|
33 011
|
10 749
|
9 779
|
191 367
|
92 503
|
191 035
|
191 010
|
11 826
|
113 350
|
|
| Pre-Tax Income |
2 247
N/A
|
3 106
+38%
|
432
-86%
|
(817)
N/A
|
(975)
-19%
|
(1 422)
-46%
|
(2 850)
-100%
|
(4 192)
-47%
|
(6 345)
-51%
|
(6 000)
+5%
|
(5 480)
+9%
|
(4 704)
+14%
|
(8 560)
-82%
|
(1 823)
+79%
|
(2 656)
-46%
|
(2 833)
-7%
|
(5 120)
-81%
|
(5 677)
-11%
|
(4 297)
+24%
|
(4 619)
-7%
|
(4 314)
+7%
|
5 853
N/A
|
60 541
+934%
|
116 375
+92%
|
232 737
+100%
|
324 901
+40%
|
330 328
+2%
|
355 597
+8%
|
393 669
+11%
|
428 089
+9%
|
379 239
-11%
|
496 540
+31%
|
437 377
-12%
|
271 420
-38%
|
266 975
-2%
|
72 169
-73%
|
(76 600)
N/A
|
(55 565)
+27%
|
(74 534)
-34%
|
(64 040)
+14%
|
(43 946)
+31%
|
(51 994)
-18%
|
(56 942)
-10%
|
(80 954)
-42%
|
(79 896)
+1%
|
(73 693)
+8%
|
(62 280)
+15%
|
(112 697)
-81%
|
(58 730)
+48%
|
(77 312)
-32%
|
(105 690)
-37%
|
(103 130)
+2%
|
(120 917)
-17%
|
(81 171)
+33%
|
(42 543)
+48%
|
(34 988)
+18%
|
(132 890)
-280%
|
(490 799)
-269%
|
(323 878)
+34%
|
(305 234)
+6%
|
(292 886)
+4%
|
(21 874)
+93%
|
(187 922)
-759%
|
(224 675)
-20%
|
(254 258)
-13%
|
(153 844)
+39%
|
(158 777)
-3%
|
(53 305)
+66%
|
68 838
N/A
|
1 670
-98%
|
88 968
+5 226%
|
67 080
-25%
|
58 024
-14%
|
112 423
+94%
|
263 180
+134%
|
327 485
+24%
|
513 824
+57%
|
685 173
+33%
|
680 523
-1%
|
729 542
+7%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(657)
|
(915)
|
(139)
|
177
|
200
|
200
|
200
|
200
|
5 957
|
5 957
|
5 957
|
5 957
|
1 098
|
1 098
|
1 098
|
1 098
|
1 222
|
1 222
|
1 725
|
1 222
|
615
|
(1 409)
|
(12 819)
|
(29 897)
|
(55 262)
|
(79 074)
|
(80 417)
|
(81 735)
|
(90 221)
|
(100 003)
|
(91 090)
|
(111 818)
|
(100 091)
|
(64 180)
|
(60 693)
|
(20 916)
|
30 392
|
33 691
|
38 988
|
36 975
|
11 302
|
12 161
|
9 999
|
15 165
|
(7 265)
|
(9 594)
|
(12 170)
|
1 030
|
14 137
|
17 537
|
28 054
|
27 682
|
27 370
|
23 103
|
6 895
|
3 358
|
31 960
|
106 978
|
74 083
|
68 924
|
17 019
|
(42 454)
|
(5 621)
|
1 651
|
(87 224)
|
(121 890)
|
(114 859)
|
(140 652)
|
(41 672)
|
(23 666)
|
(44 226)
|
(38 795)
|
(27 348)
|
(36 098)
|
(38 610)
|
(49 999)
|
(101 872)
|
(140 107)
|
(182 839)
|
(160 893)
|
|
| Income from Continuing Operations |
1 591
|
2 192
|
292
|
(641)
|
(775)
|
(1 222)
|
(2 650)
|
(3 992)
|
(388)
|
(43)
|
477
|
1 253
|
(7 462)
|
(725)
|
(1 558)
|
(1 735)
|
(3 899)
|
(4 455)
|
(2 572)
|
(3 398)
|
(3 699)
|
4 442
|
47 720
|
86 477
|
177 475
|
245 828
|
249 912
|
273 863
|
303 448
|
328 086
|
288 149
|
384 722
|
337 286
|
207 240
|
206 282
|
51 253
|
(46 208)
|
(21 874)
|
(35 546)
|
(27 065)
|
(32 645)
|
(39 833)
|
(46 943)
|
(65 789)
|
(87 161)
|
(83 287)
|
(74 450)
|
(111 666)
|
(44 594)
|
(59 773)
|
(77 635)
|
(75 448)
|
(93 547)
|
(58 069)
|
(35 648)
|
(31 629)
|
(100 930)
|
(383 821)
|
(249 795)
|
(236 309)
|
(275 867)
|
(64 328)
|
(193 542)
|
(223 024)
|
(341 482)
|
(275 734)
|
(273 637)
|
(193 957)
|
27 166
|
(21 995)
|
44 742
|
28 285
|
30 677
|
76 325
|
224 570
|
277 485
|
411 952
|
545 067
|
497 684
|
568 649
|
|
| Income to Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
0
|
831
|
304
|
(1)
|
0
|
(2 222)
|
(10 390)
|
(183)
|
(257)
|
1 091
|
9 780
|
(119)
|
(120)
|
(82)
|
(76)
|
(82)
|
(123)
|
(121)
|
(1 201)
|
(1 602)
|
342
|
377
|
1 635
|
(2 819)
|
2 542
|
3 976
|
4 174
|
9 737
|
8 634
|
7 853
|
7 689
|
25 614
|
11 017
|
17 265
|
24 855
|
6 225
|
40 267
|
23 819
|
28 100
|
42 321
|
61 394
|
153 929
|
86 155
|
91 838
|
110 693
|
42 724
|
116 039
|
109 592
|
155 549
|
138 961
|
144 487
|
103 346
|
31 352
|
21 429
|
(4 329)
|
41 765
|
31 990
|
30 378
|
(51 835)
|
6 479
|
(45 785)
|
(56 034)
|
27 328
|
(49 568)
|
|
| Net Income (Common) |
1 591
N/A
|
2 192
+38%
|
292
-87%
|
(641)
N/A
|
(775)
-21%
|
(1 222)
-58%
|
(2 650)
-117%
|
(3 992)
-51%
|
(388)
+90%
|
(43)
+89%
|
477
N/A
|
1 253
+163%
|
(7 462)
N/A
|
(724)
+90%
|
(1 556)
-115%
|
(1 733)
-11%
|
(3 898)
-125%
|
(3 625)
+7%
|
(2 269)
+37%
|
(3 400)
-50%
|
(3 699)
-9%
|
2 221
N/A
|
37 331
+1 581%
|
86 295
+131%
|
177 218
+105%
|
246 919
+39%
|
259 693
+5%
|
273 745
+5%
|
303 328
+11%
|
328 005
+8%
|
288 073
-12%
|
384 640
+34%
|
337 163
-12%
|
207 119
-39%
|
205 081
-1%
|
49 652
-76%
|
(45 866)
N/A
|
(21 498)
+53%
|
(33 912)
-58%
|
(29 885)
+12%
|
(30 102)
-1%
|
(35 856)
-19%
|
(42 768)
-19%
|
(56 052)
-31%
|
(78 527)
-40%
|
(75 434)
+4%
|
(66 761)
+11%
|
(86 053)
-29%
|
(33 577)
+61%
|
(42 509)
-27%
|
(52 781)
-24%
|
(44 589)
+16%
|
(53 280)
-19%
|
(9 615)
+82%
|
17 087
N/A
|
10 692
-37%
|
(39 536)
N/A
|
(229 892)
-481%
|
(163 640)
+29%
|
(144 471)
+12%
|
(165 175)
-14%
|
(21 604)
+87%
|
(77 503)
-259%
|
(113 432)
-46%
|
(185 933)
-64%
|
(136 773)
+26%
|
(129 150)
+6%
|
(90 610)
+30%
|
58 518
N/A
|
(566)
N/A
|
40 413
N/A
|
70 051
+73%
|
62 667
-11%
|
106 703
+70%
|
172 736
+62%
|
283 964
+64%
|
366 167
+29%
|
489 033
+34%
|
525 012
+7%
|
519 081
-1%
|
|
| EPS (Diluted) |
1.91
N/A
|
2.63
+38%
|
0.35
-87%
|
-0.77
N/A
|
-0.93
-21%
|
-1.46
-57%
|
-3.17
-117%
|
-4.78
-51%
|
-0.47
+90%
|
-0.05
+89%
|
0.24
N/A
|
0.89
+271%
|
-5.33
N/A
|
-0.51
+90%
|
-1.1
-116%
|
-1.23
-12%
|
-2.78
-126%
|
-2.59
+7%
|
-1.62
+37%
|
-2.43
-50%
|
-2.64
-9%
|
1.59
N/A
|
26.66
+1 577%
|
61.63
+131%
|
203.71
+231%
|
45.18
-78%
|
47.5
+5%
|
46.36
-2%
|
54.51
+18%
|
58.33
+7%
|
51.09
-12%
|
68.3
+34%
|
59.82
-12%
|
36.78
-39%
|
36.41
-1%
|
8.79
-76%
|
-8.14
N/A
|
-3.83
+53%
|
-6.03
-57%
|
-5.31
+12%
|
-5.34
-1%
|
-6.34
-19%
|
-7.59
-20%
|
-9.93
-31%
|
-14.24
-43%
|
-13.37
+6%
|
-11.84
+11%
|
-15.26
-29%
|
-6.13
+60%
|
-7.76
-27%
|
-9.64
-24%
|
-5.04
+48%
|
-9.73
-93%
|
-1.75
+82%
|
3.12
N/A
|
1.95
-38%
|
-7.22
N/A
|
-42
-482%
|
-29.9
+29%
|
-26.39
+12%
|
-30.18
-14%
|
-3.95
+87%
|
-14.16
-258%
|
-20.72
-46%
|
-33.97
-64%
|
-24.99
+26%
|
-23.6
+6%
|
-16.55
+30%
|
10.69
N/A
|
-0.1
N/A
|
7.38
N/A
|
12.52
+70%
|
11.11
-11%
|
18.92
+70%
|
32.05
+69%
|
51.5
+61%
|
66.41
+29%
|
88.69
+34%
|
95.22
+7%
|
94.15
-1%
|
|